| Revenue | DKK 4,1M | +593% |
| EBITDA | DKK 1,1M | +87% |
| Net profit | DKK 980K | +159% |
| Total assets | DKK 8,1M | +26% |
| Equity | DKK 6,1M | +19% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -168 | 189 | 294 | 333 | 349 | 93 | 333 | 170 | 92 | 147 | -118 | 581 | 587 | 4.066 |
| Staff expenses | -124 | -123 | -102 | -177 | -151 | -155 | -158 | -161 | -161 | -164 | -170 | -142 | -0 | -2.971 |
| EBITDA | -291 | 66 | 191 | 156 | 199 | -63 | 175 | 9 | -69 | -17 | -288 | 439 | 587 | 1.095 |
| Depreciation & amort. | -417 | -417 | -417 | -142 | -142 | -142 | -142 | -142 | -142 | -142 | -142 | -136 | -136 | -100 |
| EBIT | -709 | -351 | -226 | 13 | 56 | -205 | 33 | -133 | -211 | -159 | -430 | 303 | 451 | 995 |
| Net financials | -164 | -146 | -127 | -111 | -125 | -0 | 0 | -1 | -1 | -2 | -1 | -210 | -72 | -16 |
| Profit before tax | -872 | -498 | -353 | -98 | -69 | -205 | 33 | -134 | -212 | -161 | -431 | 94 | 379 | 980 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -872 | -498 | -353 | -98 | -69 | -205 | 33 | -134 | -212 | -161 | -431 | 94 | 379 | 980 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.002 | 5.632 | 5.802 | 5.009 | 4.922 | 4.809 | 4.788 | 4.652 | 4.509 | 4.394 | 4.147 | 6.567 | 6.408 | 8.063 |
| Equity | -4.584 | -5.082 | -5.435 | -5.533 | -5.602 | -5.806 | -5.774 | -5.908 | -6.120 | -6.280 | -2.623 | 4.694 | 5.073 | 6.052 |
| Long-term debt | 1.725 | 1.495 | 1.265 | 1.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.861 | 9.219 | 9.972 | 9.507 | 10.524 | 10.615 | 10.561 | 10.560 | 10.629 | 10.675 | 6.770 | 1.874 | 1.335 | 2.010 |
| Total debt | 10.586 | 10.714 | 11.237 | 10.542 | 10.524 | 10.615 | 10.561 | 10.560 | 10.629 | 10.675 | 6.770 | 1.874 | 1.335 | 2.010 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
BJ Management | Management | 1995 | — | — |
TM Management | Management | 1995 | — | — |
JP Management | Management | 2023 | — | — |
NB Management | Management | 1998 | — | — |
AG Management | Management | 2009 | — | — |
LN Management | Management | 2023 | — | — |
HA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FF SKAGEN A/S | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Børge Juul Christensen | Management | 0 companies |
| Terje Martin Andersen | Management | 0 companies |
| Johannes Palsson | Management | 0 companies |
| Niels Bjørn Thomsen | Management | 0 companies |
| Aksel Groth | Management | 0 companies |
| Lars Nørgaard Leer | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Erik Rejnholt Rasmussen | Board of Directors | 0 companies |
| Naja Lyngholm Skovlyk | Board of Directors | 0 companies |
| Anne Lise Ulla | Board of Directors | 0 companies |
| Ivar Emil Wartdal | Chairman | 0 companies |
| Tom Vestergaard Frandsen | Chairman | 0 companies |
| Fridalvur Virgarsson Tindskard | Board of Directors | 0 companies |
| Birgith Riis Kongsvad | Board of Directors | 0 companies |
| Ragnar Kaland | Board of Directors | 0 companies |
| Jakob Johnsen | Board of Directors | 0 companies |
| Odd Eliasen | Chairman | 0 companies |
| Terje Kjølsøy | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |